|
Fortive Corporation (FTV) DCF Valuation
US | Technology | Hardware, Equipment & Parts | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Fortive Corporation (FTV) Bundle
Streamline your analysis and improve precision with our (FTV) DCF Calculator! Equipped with real Fortive Corporation data and customizable assumptions, this tool empowers you to forecast, evaluate, and assess (FTV) like a seasoned investment professional.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,634.4 | 5,254.7 | 5,825.7 | 6,065.3 | 6,231.8 | 6,716.5 | 7,238.8 | 7,801.8 | 8,408.6 | 9,062.5 |
| Revenue Growth, % | 0 | 13.38 | 10.87 | 4.11 | 2.75 | 7.78 | 7.78 | 7.78 | 7.78 | 7.78 |
| EBITDA | 947.8 | 1,206.1 | 1,471.3 | 1,571.1 | 1,666.3 | 1,629.4 | 1,756.2 | 1,892.7 | 2,039.9 | 2,198.6 |
| EBITDA, % | 20.45 | 22.95 | 25.26 | 25.9 | 26.74 | 24.26 | 24.26 | 24.26 | 24.26 | 24.26 |
| Depreciation | 384.0 | 395.5 | 465.6 | 456.8 | 543.9 | 538.2 | 580.0 | 625.1 | 673.8 | 726.2 |
| Depreciation, % | 8.29 | 7.53 | 7.99 | 7.53 | 8.73 | 8.01 | 8.01 | 8.01 | 8.01 | 8.01 |
| EBIT | 563.8 | 810.6 | 1,005.7 | 1,114.3 | 1,122.4 | 1,091.3 | 1,176.1 | 1,267.6 | 1,366.2 | 1,472.4 |
| EBIT, % | 12.17 | 15.43 | 17.26 | 18.37 | 18.01 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 |
| Total Cash | 2,944.0 | 819.3 | 709.2 | 1,888.8 | 813.3 | 1,819.9 | 1,961.5 | 2,114.0 | 2,278.4 | 2,455.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 810.3 | 930.2 | 958.5 | 1,068.8 | 945.4 | 1,134.2 | 1,222.4 | 1,317.4 | 1,419.9 | 1,530.3 |
| Account Receivables, % | 17.48 | 17.7 | 16.45 | 17.62 | 15.17 | 16.89 | 16.89 | 16.89 | 16.89 | 16.89 |
| Inventories | 455.5 | 512.7 | 536.7 | 536.9 | 544.8 | 623.2 | 671.7 | 723.9 | 780.2 | 840.9 |
| Inventories, % | 9.83 | 9.76 | 9.21 | 8.85 | 8.74 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
| Accounts Payable | 480.8 | 557.9 | 623.0 | 608.6 | 677.4 | 706.4 | 761.4 | 820.6 | 884.4 | 953.2 |
| Accounts Payable, % | 10.37 | 10.62 | 10.69 | 10.03 | 10.87 | 10.52 | 10.52 | 10.52 | 10.52 | 10.52 |
| Capital Expenditure | -75.7 | -50.0 | -95.8 | -107.8 | -120.4 | -106.6 | -114.9 | -123.9 | -133.5 | -143.9 |
| Capital Expenditure, % | -1.63 | -0.95153 | -1.64 | -1.78 | -1.93 | -1.59 | -1.59 | -1.59 | -1.59 | -1.59 |
| Tax Rate, % | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 |
| EBITAT | 603.3 | 727.9 | 869.5 | 973.7 | 964.2 | 981.1 | 1,057.4 | 1,139.7 | 1,228.3 | 1,323.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 126.6 | 973.4 | 1,252.1 | 1,197.8 | 1,572.0 | 1,174.6 | 1,440.8 | 1,552.9 | 1,673.6 | 1,803.8 |
| WACC, % | 9.01 | 8.96 | 8.95 | 8.95 | 8.94 | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,853.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,876 | |||||||||
| Terminal Value | 37,807 | |||||||||
| Present Terminal Value | 24,615 | |||||||||
| Enterprise Value | 30,469 | |||||||||
| Net Debt | 2,894 | |||||||||
| Equity Value | 27,575 | |||||||||
| Diluted Shares Outstanding, MM | 353 | |||||||||
| Equity Value Per Share | 78.16 |
What You Will Get
- Real Fortive Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Fortive’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life FTV Financials: Pre-filled historical and projected data for Fortive Corporation (FTV).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Fortive’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Fortive’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Open the Template: Download and open the Excel file featuring Fortive Corporation’s (FTV) preloaded data.
- 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Test Scenarios: Evaluate various forecasts to analyze different valuation outcomes.
- 5. Use with Confidence: Present professional valuation insights to bolster your decision-making.
Why Choose This Calculator for Fortive Corporation (FTV)?
- User-Friendly Interface: Perfectly suited for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to tailor your financial analysis.
- Real-Time Feedback: Observe immediate updates to Fortive’s valuation as you make changes.
- Pre-Loaded Data: Comes with Fortive’s latest financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Finance Students: Explore valuation methodologies and apply them using real data from Fortive Corporation (FTV).
- Academics: Integrate industry-standard models into your teaching or research focused on Fortive Corporation (FTV).
- Investors: Validate your investment strategies and assess valuation scenarios for Fortive Corporation (FTV).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for Fortive Corporation (FTV).
- Small Business Owners: Understand the analytical approaches used for evaluating large firms like Fortive Corporation (FTV).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Fortive Corporation's (FTV) historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: In-built analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.